[GIIB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 123.7%
YoY- 120.01%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 285,068 278,637 231,861 195,440 253,591 208,818 157,188 10.42%
PBT 8,937 6,551 4,639 5,890 -12,558 6,702 6,057 6.69%
Tax -3,522 -2,163 646 -3,200 -287 -2,445 -2,534 5.63%
NP 5,415 4,388 5,285 2,690 -12,845 4,257 3,523 7.42%
-
NP to SH 5,294 4,411 5,565 2,583 -12,910 4,723 3,401 7.64%
-
Tax Rate 39.41% 33.02% -13.93% 54.33% - 36.48% 41.84% -
Total Cost 279,653 274,249 226,576 192,750 266,436 204,561 153,665 10.48%
-
Net Worth 90,624 86,449 77,697 67,625 62,712 77,600 68,567 4.75%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 16 15 -
Div Payout % - - - - - 0.34% 0.47% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 90,624 86,449 77,697 67,625 62,712 77,600 68,567 4.75%
NOSH 110,518 110,833 88,292 80,506 80,400 80,000 79,729 5.58%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.90% 1.57% 2.28% 1.38% -5.07% 2.04% 2.24% -
ROE 5.84% 5.10% 7.16% 3.82% -20.59% 6.09% 4.96% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 257.94 251.40 262.61 242.76 315.41 261.02 197.15 4.57%
EPS 4.79 3.98 6.30 3.21 -16.06 5.90 4.27 1.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
NAPS 0.82 0.78 0.88 0.84 0.78 0.97 0.86 -0.78%
Adjusted Per Share Value based on latest NOSH - 80,506
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 43.83 42.84 35.65 30.05 38.99 32.10 24.17 10.41%
EPS 0.81 0.68 0.86 0.40 -1.98 0.73 0.52 7.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1393 0.1329 0.1195 0.104 0.0964 0.1193 0.1054 4.75%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.37 0.42 0.73 0.47 0.50 0.72 0.51 -
P/RPS 0.14 0.17 0.28 0.19 0.16 0.28 0.26 -9.79%
P/EPS 7.72 10.55 11.58 14.65 -3.11 12.20 11.96 -7.02%
EY 12.95 9.48 8.63 6.83 -32.11 8.20 8.36 7.55%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.04 -
P/NAPS 0.45 0.54 0.83 0.56 0.64 0.74 0.59 -4.41%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 25/02/10 27/02/09 03/03/08 28/02/07 -
Price 0.38 0.41 0.62 0.58 0.44 0.68 0.72 -
P/RPS 0.15 0.16 0.24 0.24 0.14 0.26 0.37 -13.95%
P/EPS 7.93 10.30 9.84 18.08 -2.74 11.52 16.88 -11.82%
EY 12.61 9.71 10.17 5.53 -36.49 8.68 5.92 13.41%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.03 -
P/NAPS 0.46 0.53 0.70 0.69 0.56 0.70 0.84 -9.54%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment